| TV Revenue | $1.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $219K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
| Player Wages | $736K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $562K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.9M | $1.4M | $1.6M | $2.3M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $161K |
| Hometown Print | $168K |